Dhunseri Ventures Ltd
Incorporated as Dhunseri Tea Co. Limited, its first business was cultivation and production of tea at its tea estates located at Assam.
Later it acquired the Bottle Grade PET resin business of South Asian Petrochem Ltd and the name of the company was changed to Dhunseri Petrochem & Tea Limited.
Finally on 11.12.2018, the name of the company was changed from Dhunseri Petrochem Limited to Dhunseri Ventures Limited(DVL).
It is into manufacturing and selling of bottle grade PET resins through its various Associates and Joint venture. [1]
- Market Cap ₹ 948 Cr.
- Current Price ₹ 271
- High / Low ₹ 299 / 207
- Stock P/E 2.34
- Book Value ₹ 754
- Dividend Yield 1.84 %
- ROCE 28.0 %
- ROE 23.1 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.36 times its book value
- Company has delivered good profit growth of 60.2% CAGR over last 5 years
- Company's working capital requirements have reduced from 84.2 days to 53.0 days
Cons
- Earnings include an other income of Rs.521 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Petrochemicals Industry: Petrochemicals
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,984 | 2,255 | 3,882 | 4,172 | 27 | 22 | 970 | 762 | 70 | 182 | 264 | 232 | 266 | |
1,900 | 2,184 | 3,739 | 4,169 | 8 | 21 | 943 | 737 | 148 | 71 | 201 | 231 | 234 | |
Operating Profit | 84 | 71 | 142 | 3 | 19 | 1 | 27 | 25 | -78 | 111 | 63 | 1 | 32 |
OPM % | 4% | 3% | 4% | 0% | 72% | 3% | 3% | 3% | -112% | 61% | 24% | 0% | 12% |
24 | 125 | 60 | 39 | -208 | 497 | 54 | 31 | 42 | 198 | 416 | 744 | 521 | |
Interest | 41 | 33 | 60 | 100 | 0 | 0 | 2 | 23 | 7 | 5 | 5 | 6 | 6 |
Depreciation | 33 | 33 | 44 | 74 | 0 | 0 | 2 | 4 | 28 | 26 | 23 | 22 | 23 |
Profit before tax | 33 | 130 | 99 | -132 | -189 | 497 | 78 | 29 | -71 | 279 | 450 | 718 | 525 |
Tax % | 29% | 13% | 21% | -22% | -2% | -11% | 34% | -10% | 20% | 16% | 20% | 25% | |
24 | 114 | 78 | -161 | -192 | 551 | 52 | 32 | -57 | 233 | 360 | 542 | 406 | |
EPS in Rs | 8.90 | 28.72 | 22.69 | -28.92 | -35.75 | 171.17 | 14.96 | 9.41 | -15.64 | 66.36 | 102.60 | 154.99 | 116.17 |
Dividend Payout % | 51% | 16% | 20% | -14% | -11% | 1% | 23% | 43% | -3% | 4% | 4% | 3% |
Compounded Sales Growth | |
---|---|
10 Years: | -20% |
5 Years: | -25% |
3 Years: | 49% |
TTM: | 5% |
Compounded Profit Growth | |
---|---|
10 Years: | 27% |
5 Years: | 60% |
3 Years: | 128% |
TTM: | -7% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 72% |
1 Year: | 21% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 14% |
3 Years: | 20% |
Last Year: | 23% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | |
Reserves | 665 | 741 | 799 | 425 | 459 | 1,065 | 1,158 | 1,327 | 1,198 | 1,569 | 2,027 | 2,602 |
900 | 2,016 | 2,359 | 2,284 | 1,059 | 0 | 117 | 70 | 92 | 73 | 115 | 365 | |
665 | 518 | 968 | 731 | 1,727 | 100 | 279 | 173 | 154 | 216 | 281 | 528 | |
Total Liabilities | 2,265 | 3,310 | 4,161 | 3,474 | 3,280 | 1,200 | 1,589 | 1,605 | 1,479 | 1,893 | 2,459 | 3,529 |
599 | 1,013 | 1,012 | 1,641 | 950 | 16 | 29 | 34 | 54 | 69 | 74 | 77 | |
CWIP | 405 | 666 | 1,011 | 75 | 46 | 46 | 46 | 46 | 46 | 46 | 84 | 536 |
Investments | 65 | 38 | 41 | 45 | 115 | 1,080 | 1,126 | 1,312 | 1,282 | 1,639 | 2,079 | 2,513 |
1,196 | 1,593 | 2,097 | 1,713 | 2,170 | 58 | 388 | 214 | 96 | 139 | 220 | 404 | |
Total Assets | 2,265 | 3,310 | 4,161 | 3,474 | 3,280 | 1,200 | 1,589 | 1,605 | 1,479 | 1,893 | 2,459 | 3,529 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
117 | -654 | 69 | 354 | -21 | 354 | -342 | 96 | 101 | 30 | -26 | 143 | |
-281 | -513 | -334 | -121 | -68 | -273 | 287 | -51 | -57 | 35 | 13 | -303 | |
391 | 985 | 239 | -85 | -51 | -141 | 104 | -85 | -40 | -56 | 7 | 194 | |
Net Cash Flow | 228 | -182 | -26 | 148 | -140 | -60 | 49 | -40 | 4 | 10 | -5 | 34 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 46 | 86 | 45 | 18 | 121 | 0 | 45 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 54 | 94 | 98 | 69 | 31 | 0 | 9 | 12 | 1 | 2 | ||
Days Payable | 105 | 53 | 74 | 44 | 66 | 5 | 119 | 80 | 11 | 12 | ||
Cash Conversion Cycle | -5 | 127 | 70 | 43 | 121 | 0 | 10 | -5 | -110 | -67 | -10 | -11 |
Working Capital Days | 12 | 143 | 77 | 39 | 3,812 | 618 | 57 | 81 | 256 | 103 | 97 | 53 |
ROCE % | 5% | 4% | 4% | -1% | 1% | 38% | 7% | 6% | -5% | 19% | 24% | 28% |
Documents
Announcements
- Announcement Under Regulation 30 Of SEBI (LODR) Regulations, 2015. 2d
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 22 Sep
- Shareholder Meeting / Postal Ballot-Outcome of AGM 20 Sep
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 13 Sep
- Board Meeting Outcome for Outcome Of Board Meeting 11.09.2023 11 Sep
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
Experienced promoters
The promoters have vast industry experience of over 40 years in the field of Tea and Petrochemicals. [1]